eClerx Services Ltd
eClerx Services provides critical business operations services to global Fortune 500 clients, including several of the worlds leading companies across financial services, cable and telecommunications, retail, fashion, media & entertainment, manufacturing, travel and leisure, software and hightech. The Company provides innovative business process management, change management, datadriven insights, advanced analytics powered by subject matter experts and smart automation.(Source : 202003-01 Annual Report Page No:104)
- Market Cap ₹ 3,268 Cr.
- Current Price ₹ 939
- High / Low ₹ 1,044 / 320
- Stock P/E 13.7
- Book Value ₹ 378
- Dividend Yield 0.11 %
- ROCE 18.8 %
- ROE 13.8 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
Cons
- The company has delivered a poor sales growth of 8.82% over past five years.
Peer comparison
Sector: IT - Software Industry: Computers - Software - Medium / Small
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
361 | 352 | 356 | 358 | 365 | 355 | 356 | 375 | 351 | 337 | 361 | 394 | |
280 | 275 | 273 | 291 | 284 | 290 | 278 | 273 | 273 | 255 | 259 | 282 | |
Operating Profit | 81 | 77 | 83 | 67 | 81 | 65 | 78 | 103 | 78 | 81 | 102 | 112 |
OPM % | 23% | 22% | 23% | 19% | 22% | 18% | 22% | 27% | 22% | 24% | 28% | 28% |
Other Income | 17 | 20 | 19 | 0 | 10 | 10 | 9 | 12 | 17 | 13 | 6 | 9 |
Interest | 0 | 0 | 0 | 0 | 0 | 4 | 5 | 5 | 5 | 5 | 5 | 5 |
Depreciation | 13 | 9 | 10 | 12 | 13 | 17 | 18 | 18 | 18 | 17 | 20 | 20 |
Profit before tax | 85 | 87 | 92 | 54 | 78 | 53 | 64 | 92 | 71 | 73 | 83 | 96 |
Tax % | 24% | 31% | 24% | 28% | 24% | 25% | 32% | 24% | 22% | 29% | 26% | 26% |
Net Profit | 64 | 60 | 70 | 39 | 59 | 40 | 44 | 70 | 55 | 52 | 61 | 71 |
EPS in Rs | 16.68 | 15.56 | 18.08 | 10.07 | 15.29 | 10.76 | 11.87 | 18.89 | 14.98 | 14.00 | 17.48 | 20.36 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
197 | 257 | 342 | 473 | 661 | 841 | 942 | 1,314 | 1,330 | 1,365 | 1,431 | 1,438 | 1,443 | |
126 | 173 | 208 | 283 | 406 | 486 | 626 | 833 | 869 | 998 | 1,122 | 1,113 | 1,069 | |
Operating Profit | 72 | 84 | 135 | 190 | 255 | 355 | 316 | 481 | 461 | 367 | 309 | 325 | 373 |
OPM % | 36% | 33% | 39% | 40% | 39% | 42% | 34% | 37% | 35% | 27% | 22% | 23% | 26% |
Other Income | 5 | 5 | 14 | 22 | -18 | 11 | 32 | 37 | 28 | 61 | 49 | 47 | 45 |
Interest | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 20 | 20 |
Depreciation | 7 | 7 | 9 | 13 | 26 | 33 | 50 | 57 | 52 | 48 | 45 | 71 | 76 |
Profit before tax | 69 | 83 | 139 | 199 | 211 | 332 | 298 | 460 | 436 | 380 | 311 | 281 | 323 |
Tax % | 11% | 11% | 12% | 20% | 19% | 23% | 23% | 26% | 19% | 24% | 27% | 26% | |
Net Profit | 62 | 74 | 122 | 160 | 172 | 256 | 230 | 342 | 354 | 290 | 228 | 209 | 239 |
EPS in Rs | 16.34 | 19.30 | 31.80 | 41.28 | 43.12 | 63.44 | 56.71 | 83.72 | 88.99 | 75.07 | 58.96 | 56.51 | 66.82 |
Dividend Payout % | 38% | 45% | 53% | 32% | 44% | 41% | 46% | 1% | 1% | 1% | 2% | 2% |
Compounded Sales Growth | |
---|---|
10 Years: | 19% |
5 Years: | 9% |
3 Years: | 3% |
TTM: | -1% |
Compounded Profit Growth | |
---|---|
10 Years: | 11% |
5 Years: | -3% |
3 Years: | -17% |
TTM: | 12% |
Stock Price CAGR | |
---|---|
10 Years: | 7% |
5 Years: | -7% |
3 Years: | -11% |
1 Year: | 55% |
Return on Equity | |
---|---|
10 Years: | 29% |
5 Years: | 23% |
3 Years: | 17% |
Last Year: | 14% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
19 | 19 | 29 | 29 | 30 | 30 | 30 | 41 | 40 | 38 | 38 | 36 | 34 | |
Reserves | 147 | 181 | 209 | 314 | 408 | 559 | 685 | 1,052 | 1,186 | 1,229 | 1,455 | 1,377 | 1,284 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 1 | 6 | 2 | 157 | 157 |
48 | 47 | 114 | 118 | 163 | 201 | 242 | 192 | 171 | 146 | 89 | 153 | 205 | |
Total Liabilities | 214 | 247 | 353 | 461 | 601 | 790 | 957 | 1,288 | 1,398 | 1,419 | 1,584 | 1,723 | 1,680 |
31 | 30 | 30 | 44 | 135 | 155 | 167 | 365 | 325 | 343 | 348 | 480 | 489 | |
CWIP | 0 | 2 | 7 | 4 | 1 | 1 | 1 | 0 | 2 | 0 | 0 | 1 | 1 |
Investments | 85 | 77 | 28 | 100 | 35 | 115 | 155 | 219 | 252 | 165 | 286 | 437 | 360 |
98 | 137 | 288 | 313 | 430 | 518 | 634 | 704 | 820 | 910 | 950 | 806 | 831 | |
Total Assets | 214 | 247 | 353 | 461 | 601 | 790 | 957 | 1,288 | 1,398 | 1,419 | 1,584 | 1,723 | 1,680 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
40 | 61 | 102 | 173 | 153 | 195 | 243 | 418 | 312 | 305 | 206 | 333 | |
-27 | 4 | 33 | -83 | -34 | -129 | -62 | -167 | -175 | 26 | -230 | 24 | |
-14 | -38 | -31 | -72 | -53 | -84 | -115 | -165 | -245 | -304 | -54 | -308 | |
Net Cash Flow | -1 | 26 | 104 | 17 | 66 | -17 | 66 | 86 | -108 | 28 | -77 | 49 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 46% | 45% | 68% | 69% | 54% | 65% | 46% | 51% | 38% | 29% | 22% | 19% |
Debtor Days | 83 | 56 | 70 | 33 | 36 | 43 | 49 | 52 | 59 | 62 | 62 | 60 |
Inventory Turnover | 49.74 | 28.23 | 27.16 | 26.60 | 28.36 |
Documents
Add documentRecent announcements
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 19 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 17 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 10 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 8 Feb
- Announcement under Regulation 30 (LODR)-Newspaper Publication 29 Jan
View all
Annual reports
- Financial Year 2020 from bse
- Financial Year 2019 from bse
- Financial Year 2018 from bse
- Financial Year 2017 from bse
- Financial Year 2016 from bse
- Financial Year 2015 from bse
- Financial Year 2014 from bse
- Financial Year 2013 from bse
- Financial Year 2012 from bse
- Financial Year 2011 from bse
- Financial Year 2010 from bse
- Financial Year 2010 from nse